Valuation Castellum AB

Stocks

Delayed Nasdaq Stockholm Other stock markets 16:29:50 09/06/2026 BST			5-day change	1st Jan Change
122.40 ^SEK	+0.25%		-1.53%	+15.04%

06-08	PriorNilsson Fastighet gains 4.12 percent in May - Ericsson to exit Kista	FW
06-05	PriorNilsson Realinvest rose 2.83 percent in May - positive contribution from Castellum	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	83,025	41,461	70,590	59,364	52,360	56,714	-	-
Change	-	-50.06%	70.26%	-15.9%	-11.8%	8.32%	-	-
Enterprise Value (EV) ¹	152,657	117,452	130,173	115,597	109,259	114,645	113,087	111,528
Change	-	-23.06%	10.83%	-11.2%	-5.48%	4.93%	-1.36%	-1.38%
P/E ratio	5.83x	23.9x	-5.58x	25.2x	55.7x	13.1x	11.1x	9.87x
PBR	1x	0.52x	0.91x	0.75x	0.67x	0.79x	0.73x	0.69x
PEG	-	-0.3x	0x	-0x	-0.9x	0x	0.6x	0.8x
Capitalization / Revenue	13.1x	4.61x	7.2x	6.03x	5.46x	6.16x	6.12x	5.98x
EV / Revenue	24x	13.1x	13.3x	11.7x	11.4x	12.5x	12.2x	11.8x
EV / EBITDA	36.6x	21.1x	21.1x	17.7x	17.5x	17.7x	17x	16.3x
EV / EBIT	36.6x	21.1x	21.1x	17.7x	17.5x	17.1x	16.6x	15.9x
EV / FCF	-13.4x	124x	96.3x	64.4x	145x	67.2x	48.8x	45.9x
FCF Yield	-7.45%	0.8%	1.04%	1.55%	0.69%	1.49%	2.05%	2.18%
Dividend per Share ²	7.6	-	-	2.48	-	2.428	2.678	2.702
Rate of return	3.12%	-	-	2.06%	-	1.99%	2.19%	2.21%
EPS ²	41.81	5.29	-25.68	4.79	1.91	9.342	11.03	12.37
Distribution rate	18.2%	-	-	51.8%	-	26%	24.3%	21.8%
Net sales ¹	6,353	8,996	9,806	9,849	9,593	9,205	9,273	9,489
EBITDA ¹	4,172	5,568	6,163	6,545	6,260	6,493	6,660	6,848
EBIT ¹	4,172	5,568	6,163	6,545	6,260	6,723	6,799	6,996
Net income ¹	11,828	1,750	-11,592	2,357	938	4,331	4,432	4,678
Net Debt ¹	69,632	75,991	59,583	56,233	56,899	57,930	56,372	54,813
Reference price ²	243.80	126.25	143.30	120.55	106.40	122.10	122.10	122.10
Nbr of stocks (in thousands)	340,544	328,401	492,601	492,446	492,102	464,491	-	-
Announcement Date	16/02/22	13/02/23	14/02/24	18/02/25	18/02/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CASTELLUM AB	13.07x	12.45x	17.66x	1.99%	6B
MITSUBISHI ESTATE CO., LTD.	21.39x	4.26x	17.89x	1.19%	29.34B
EMAAR PROPERTIES	5.69x	0.6x	1.2x	8.9%	27.05B
MITSUI FUDOSAN CO., LTD.	14.75x	3.11x	15.34x	2.37%	24.8B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	14.81x	6.57x	18.64x	1.28%	19.69B
ALPHA DHABI HOLDING	14.18x	0.9x	5.98x	2.63%	19.68B
AZRIELI GROUP LTD.	11.12x	26.87x	-	2.33%	17.98B
HENDERSON LAND DEVELOPMENT COMPANY LIMITED	17.26x	6.6x	20.77x	4.56%	17.13B
HONGKONG LAND HOLDINGS LIMITED	27.44x	11.24x	27.27x	3.66%	15.57B
ALDAR PROPERTIES	6.74x	1.55x	5.01x	3.04%	15.71B
Average	14.65x	7.42x	14.42x	3.19%	19.3B
Weighted average by Cap.	14.64x	6.41x	13.64x	3.36%